5431 El Campo AveFort WorthTX76107
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Fort Worth at 5431 El Campo Ave, Fort Worth, TX, 76107 listed at $632,100 pairs $6,798/mo rent with a $3,094/mo payment to leave $2,303/mo cash flow. Total monthly income runs $6,798/mo, and annual cash flow reaches $27,634/yr on $207,961 cash to close. Return on cash invested measures 33.35% in year one, and rental yield registers 12.91% at a $632,100 basis. Equity gained on principal adds $4,079/yr, and annual property appreciation at 5% supports $174,638 by year five. Five-year ROI tracks 176.09% and total cumulative return in cash totals $366,202. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,798/mo property income relative to a $3,094/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
3,136 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Housing Distribution
Address Breakdown
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Williams Trew - An Ebby Halliday Real Estate Company
Mls ID: #20692711